Highlights

[JAYCORP] QoQ TTM Result on 2017-07-31 [#4]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 28-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     9.67%    YoY -     17.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 303,799 316,637 320,451 312,824 300,418 290,902 286,828 3.92%
  QoQ % -4.05% -1.19% 2.44% 4.13% 3.27% 1.42% -
  Horiz. % 105.92% 110.39% 111.72% 109.06% 104.74% 101.42% 100.00%
PBT 18,636 28,434 33,915 33,035 29,847 25,822 27,691 -23.26%
  QoQ % -34.46% -16.16% 2.66% 10.68% 15.59% -6.75% -
  Horiz. % 67.30% 102.68% 122.48% 119.30% 107.79% 93.25% 100.00%
Tax -3,284 -5,765 -6,238 -6,079 -6,039 -5,100 -5,819 -31.78%
  QoQ % 43.04% 7.58% -2.62% -0.66% -18.41% 12.36% -
  Horiz. % 56.44% 99.07% 107.20% 104.47% 103.78% 87.64% 100.00%
NP 15,352 22,669 27,677 26,956 23,808 20,722 21,872 -21.07%
  QoQ % -32.28% -18.09% 2.67% 13.22% 14.89% -5.26% -
  Horiz. % 70.19% 103.64% 126.54% 123.24% 108.85% 94.74% 100.00%
NP to SH 13,002 20,710 25,117 24,765 22,581 19,670 21,152 -27.77%
  QoQ % -37.22% -17.55% 1.42% 9.67% 14.80% -7.01% -
  Horiz. % 61.47% 97.91% 118.75% 117.08% 106.76% 92.99% 100.00%
Tax Rate 17.62 % 20.28 % 18.39 % 18.40 % 20.23 % 19.75 % 21.01 % -11.10%
  QoQ % -13.12% 10.28% -0.05% -9.05% 2.43% -6.00% -
  Horiz. % 83.86% 96.53% 87.53% 87.58% 96.29% 94.00% 100.00%
Total Cost 288,447 293,968 292,774 285,868 276,610 270,180 264,956 5.84%
  QoQ % -1.88% 0.41% 2.42% 3.35% 2.38% 1.97% -
  Horiz. % 108.87% 110.95% 110.50% 107.89% 104.40% 101.97% 100.00%
Net Worth 147,453 149,050 157,259 151,871 151,789 143,676 150,609 -1.41%
  QoQ % -1.07% -5.22% 3.55% 0.05% 5.65% -4.60% -
  Horiz. % 97.90% 98.97% 104.42% 100.84% 100.78% 95.40% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 8,209 15,046 15,046 15,046 20,497 13,659 13,659 -28.85%
  QoQ % -45.44% 0.00% 0.00% -26.59% 50.06% 0.00% -
  Horiz. % 60.10% 110.15% 110.15% 110.15% 150.06% 100.00% 100.00%
Div Payout % 63.14 % 72.65 % 59.91 % 60.76 % 90.77 % 69.44 % 64.58 % -1.50%
  QoQ % -13.09% 21.27% -1.40% -33.06% 30.72% 7.53% -
  Horiz. % 97.77% 112.50% 92.77% 94.08% 140.55% 107.53% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 147,453 149,050 157,259 151,871 151,789 143,676 150,609 -1.41%
  QoQ % -1.07% -5.22% 3.55% 0.05% 5.65% -4.60% -
  Horiz. % 97.90% 98.97% 104.42% 100.84% 100.78% 95.40% 100.00%
NOSH 136,531 136,744 136,747 136,821 136,747 136,834 136,917 -0.19%
  QoQ % -0.16% -0.00% -0.05% 0.05% -0.06% -0.06% -
  Horiz. % 99.72% 99.87% 99.88% 99.93% 99.88% 99.94% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 5.05 % 7.16 % 8.64 % 8.62 % 7.92 % 7.12 % 7.63 % -24.11%
  QoQ % -29.47% -17.13% 0.23% 8.84% 11.24% -6.68% -
  Horiz. % 66.19% 93.84% 113.24% 112.98% 103.80% 93.32% 100.00%
ROE 8.82 % 13.89 % 15.97 % 16.31 % 14.88 % 13.69 % 14.04 % -26.71%
  QoQ % -36.50% -13.02% -2.08% 9.61% 8.69% -2.49% -
  Horiz. % 62.82% 98.93% 113.75% 116.17% 105.98% 97.51% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 222.51 231.55 234.34 228.64 219.69 212.59 209.49 4.11%
  QoQ % -3.90% -1.19% 2.49% 4.07% 3.34% 1.48% -
  Horiz. % 106.22% 110.53% 111.86% 109.14% 104.87% 101.48% 100.00%
EPS 9.52 15.15 18.37 18.10 16.51 14.38 15.45 -27.65%
  QoQ % -37.16% -17.53% 1.49% 9.63% 14.81% -6.93% -
  Horiz. % 61.62% 98.06% 118.90% 117.15% 106.86% 93.07% 100.00%
DPS 6.00 11.00 11.00 11.00 15.00 10.00 10.00 -28.93%
  QoQ % -45.45% 0.00% 0.00% -26.67% 50.00% 0.00% -
  Horiz. % 60.00% 110.00% 110.00% 110.00% 150.00% 100.00% 100.00%
NAPS 1.0800 1.0900 1.1500 1.1100 1.1100 1.0500 1.1000 -1.22%
  QoQ % -0.92% -5.22% 3.60% 0.00% 5.71% -4.55% -
  Horiz. % 98.18% 99.09% 104.55% 100.91% 100.91% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 221.35 230.70 233.48 227.92 218.88 211.95 208.98 3.92%
  QoQ % -4.05% -1.19% 2.44% 4.13% 3.27% 1.42% -
  Horiz. % 105.92% 110.39% 111.72% 109.06% 104.74% 101.42% 100.00%
EPS 9.47 15.09 18.30 18.04 16.45 14.33 15.41 -27.78%
  QoQ % -37.24% -17.54% 1.44% 9.67% 14.79% -7.01% -
  Horiz. % 61.45% 97.92% 118.75% 117.07% 106.75% 92.99% 100.00%
DPS 5.98 10.96 10.96 10.96 14.93 9.95 9.95 -28.85%
  QoQ % -45.44% 0.00% 0.00% -26.59% 50.05% 0.00% -
  Horiz. % 60.10% 110.15% 110.15% 110.15% 150.05% 100.00% 100.00%
NAPS 1.0743 1.0860 1.1458 1.1065 1.1059 1.0468 1.0973 -1.41%
  QoQ % -1.08% -5.22% 3.55% 0.05% 5.65% -4.60% -
  Horiz. % 97.90% 98.97% 104.42% 100.84% 100.78% 95.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.9000 1.2500 1.5100 1.4500 1.3400 1.4400 1.4100 -
P/RPS 0.40 0.54 0.64 0.63 0.61 0.68 0.67 -29.17%
  QoQ % -25.93% -15.62% 1.59% 3.28% -10.29% 1.49% -
  Horiz. % 59.70% 80.60% 95.52% 94.03% 91.04% 101.49% 100.00%
P/EPS 9.45 8.25 8.22 8.01 8.11 10.02 9.13 2.33%
  QoQ % 14.55% 0.36% 2.62% -1.23% -19.06% 9.75% -
  Horiz. % 103.50% 90.36% 90.03% 87.73% 88.83% 109.75% 100.00%
EY 10.58 12.12 12.16 12.48 12.32 9.98 10.96 -2.33%
  QoQ % -12.71% -0.33% -2.56% 1.30% 23.45% -8.94% -
  Horiz. % 96.53% 110.58% 110.95% 113.87% 112.41% 91.06% 100.00%
DY 6.67 8.80 7.28 7.59 11.19 6.94 7.09 -4.00%
  QoQ % -24.20% 20.88% -4.08% -32.17% 61.24% -2.12% -
  Horiz. % 94.08% 124.12% 102.68% 107.05% 157.83% 97.88% 100.00%
P/NAPS 0.83 1.15 1.31 1.31 1.21 1.37 1.28 -25.14%
  QoQ % -27.83% -12.21% 0.00% 8.26% -11.68% 7.03% -
  Horiz. % 64.84% 89.84% 102.34% 102.34% 94.53% 107.03% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 23/03/18 14/12/17 28/09/17 23/06/17 27/03/17 16/12/16 -
Price 0.8650 1.2000 1.5000 1.5000 1.3600 1.3400 1.4000 -
P/RPS 0.39 0.52 0.64 0.66 0.62 0.63 0.67 -30.35%
  QoQ % -25.00% -18.75% -3.03% 6.45% -1.59% -5.97% -
  Horiz. % 58.21% 77.61% 95.52% 98.51% 92.54% 94.03% 100.00%
P/EPS 9.08 7.92 8.17 8.29 8.24 9.32 9.06 0.15%
  QoQ % 14.65% -3.06% -1.45% 0.61% -11.59% 2.87% -
  Horiz. % 100.22% 87.42% 90.18% 91.50% 90.95% 102.87% 100.00%
EY 11.01 12.62 12.24 12.07 12.14 10.73 11.03 -0.12%
  QoQ % -12.76% 3.10% 1.41% -0.58% 13.14% -2.72% -
  Horiz. % 99.82% 114.42% 110.97% 109.43% 110.06% 97.28% 100.00%
DY 6.94 9.17 7.33 7.33 11.03 7.46 7.14 -1.88%
  QoQ % -24.32% 25.10% 0.00% -33.54% 47.86% 4.48% -
  Horiz. % 97.20% 128.43% 102.66% 102.66% 154.48% 104.48% 100.00%
P/NAPS 0.80 1.10 1.30 1.35 1.23 1.28 1.27 -26.58%
  QoQ % -27.27% -15.38% -3.70% 9.76% -3.91% 0.79% -
  Horiz. % 62.99% 86.61% 102.36% 106.30% 96.85% 100.79% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers